[SUNWAY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -79.3%
YoY- 11.88%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 4,780,447 3,427,281 2,200,787 1,123,609 5,410,283 4,040,083 2,595,510 50.08%
PBT 914,232 653,824 430,507 177,266 850,644 597,061 403,108 72.36%
Tax -78,294 -36,977 -15,919 -25,320 -121,637 -76,912 -49,856 34.99%
NP 835,938 616,847 414,588 151,946 729,007 520,149 353,252 77.30%
-
NP to SH 766,633 566,321 382,903 136,412 658,991 466,669 321,361 78.25%
-
Tax Rate 8.56% 5.66% 3.70% 14.28% 14.30% 12.88% 12.37% -
Total Cost 3,944,509 2,810,434 1,786,199 971,663 4,681,276 3,519,934 2,242,258 45.57%
-
Net Worth 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 1.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 440,983 224,113 224,211 - 345,574 170,212 170,491 88.10%
Div Payout % 57.52% 39.57% 58.56% - 52.44% 36.47% 53.05% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 8,238,145 8,282,449 8,188,603 8,049,318 8,348,157 8,121,543 8,037,461 1.65%
NOSH 4,933,931 4,933,920 4,926,468 4,924,901 4,924,402 4,924,338 4,919,793 0.19%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.49% 18.00% 18.84% 13.52% 13.47% 12.87% 13.61% -
ROE 9.31% 6.84% 4.68% 1.69% 7.89% 5.75% 4.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 98.65 70.35 45.15 23.17 111.47 83.07 53.28 50.61%
EPS 14.61 10.90 7.43 2.70 13.53 9.57 6.58 69.94%
DPS 9.10 4.60 4.60 0.00 7.12 3.50 3.50 88.75%
NAPS 1.70 1.70 1.68 1.66 1.72 1.67 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 4,924,901
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 76.82 55.07 35.37 18.06 86.94 64.92 41.71 50.08%
EPS 12.32 9.10 6.15 2.19 10.59 7.50 5.16 78.35%
DPS 7.09 3.60 3.60 0.00 5.55 2.74 2.74 88.15%
NAPS 1.3238 1.3309 1.3159 1.2935 1.3415 1.3051 1.2916 1.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.80 1.72 1.68 1.68 1.47 1.51 1.55 -
P/RPS 1.82 2.45 3.72 7.25 1.32 1.82 2.91 -26.80%
P/EPS 11.38 14.80 21.39 59.72 10.83 15.74 23.49 -38.23%
EY 8.79 6.76 4.68 1.67 9.24 6.35 4.26 61.86%
DY 5.06 2.67 2.74 0.00 4.84 2.32 2.26 70.89%
P/NAPS 1.06 1.01 1.00 1.01 0.85 0.90 0.94 8.31%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 21/11/19 27/08/19 21/05/19 28/02/19 21/11/18 21/08/18 -
Price 1.78 1.77 1.57 1.69 1.62 1.45 1.56 -
P/RPS 1.80 2.52 3.48 7.29 1.45 1.75 2.93 -27.66%
P/EPS 11.25 15.23 19.99 60.07 11.93 15.11 23.65 -38.98%
EY 8.89 6.57 5.00 1.66 8.38 6.62 4.23 63.85%
DY 5.11 2.60 2.93 0.00 4.40 2.41 2.24 73.03%
P/NAPS 1.05 1.04 0.93 1.02 0.94 0.87 0.95 6.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment